Valuation Bumi Armada

Stocks

Market Closed - BURSA MALAYSIA 04:52:12 2026-10-02 EDT			5-day change	1st Jan Change
0.3300 ^MYR	0.00%		-5.71%	+11.86%

08-28	RHB Research Institute Downgrades Bumi Armada to Neutral from Buy; Price Target is MYR0.38	MT
08-27	Bumi Armada Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,776	2,841	2,932	3,883	1,749	1,956	-	-
Change	-	2.32%	3.21%	32.44%	-54.96%	11.87%	-	-
Enterprise Value (EV) ¹	8,900	7,507	6,582	6,187	2,809	2,636	2,172	1,708
Change	-	-15.65%	-12.32%	-5.99%	-54.59%	-6.18%	-17.6%	-21.33%
P/E	4.83x	3.88x	8.82x	6.12x	3.98x	7.35x	6.62x	6.4x
PBR	0.71x	0.56x	0.53x	0.64x	0.3x	0.32x	0.3x	0.29x
PEG	-	0.1x	-0.2x	0.1x	-0.1x	-0.2x	0.6x	1.89x
Capitalization / Revenue	1.28x	1.18x	1.37x	1.69x	1.1x	1.45x	1.5x	1.52x
EV / Revenue	4.12x	3.12x	3.09x	2.69x	1.77x	1.96x	1.67x	1.33x
EV / EBITDA	6.17x	5.48x	7.27x	5.07x	3.12x	4.7x	3.84x	3.26x
EV / EBIT	9.11x	7.31x	11.5x	6.7x	4.35x	8.96x	6.07x	4.85x
EV / FCF	6.6x	5.57x	5.77x	3.61x	2.72x	2.8x	1.86x	1.45x
FCF Yield	15.1%	18%	17.3%	27.7%	36.7%	35.7%	53.7%	69.2%
Dividend per Share ²	-	-	-	-	0.01	0.0146	0.0153	0.0153
Rate of return	-	-	-	-	3.39%	4.42%	4.63%	4.65%
EPS ²	0.0974	0.1238	0.0561	0.107	0.0741	0.0449	0.0499	0.0516
Distribution rate	-	-	-	-	13.5%	32.5%	30.7%	29.7%
Net sales ¹	2,163	2,406	2,133	2,299	1,589	1,345	1,302	1,285
EBITDA ¹	1,443	1,369	905.2	1,219	901.6	561.2	565.8	523.7
EBIT ¹	977.4	1,027	571.7	923.1	646.6	294.1	357.6	352
Net income ¹	574.1	732.4	332.1	634	439	272.8	301.4	316
Net Debt ¹	6,123	4,666	3,650	2,304	1,061	679.5	215.5	-247.8
Reference price ²	0.4700	0.4800	0.4950	0.6550	0.2950	0.3300	0.3300	0.3300
Nbr of stocks (in thousands)	5,907,045	5,918,047	5,922,666	5,927,875	5,927,911	5,927,981	-	-
Announcement Date	2/25/22	2/24/23	2/28/24	2/28/25	2/27/26	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BUMI ARMADA	7.35x	1.96x	4.7x	4.42%	479M
SLB N.V.	20.03x	2.16x	9.89x	2.41%	72.34B
BAKER HUGHES COMPANY	19.19x	2.33x	13.16x	1.65%	55.59B
TENARIS S.A.	14.79x	2.02x	8.81x	5.03%	28.11B
TECHNIPFMC PLC	22.34x	2.44x	12.04x	0.29%	26.99B
HALLIBURTON COMPANY	13.25x	1.41x	7.7x	2.14%	26.54B
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	32x	5.35x	20.88x	0.89%	16.77B
SUBSEA 7 S.A.	13.17x	1.21x	5.17x	3.74%	9.82B
SAIPEM SPA	26.83x	0.51x	4.39x	3.83%	9.44B
NOV INC.	21.09x	0.79x	6.88x	2.06%	6.7B
Average	19.00x	2.02x	9.36x	2.65%	25.28B
Weighted average by Cap.	19.58x	2.21x	10.74x	2.28%